Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 8,110 - -
Change - -52.78% 92.76% 8.78% 26.55% 80.21% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,110 8,110 8,110
Change - -52.78% 92.76% 8.78% 26.55% 80.21% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 57.7x 46.4x 48.8x
PBR 4.46x 2.1x 3.61x - 4.42x 6.94x 5.89x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.9x -9.77x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 8.4x 7.41x 6.09x
EV / Revenue 0x 0x 0x 0x 0x 8.4x 7.41x 6.09x
EV / EBITDA 0x 0x 0x 0x 0x 32x 28.8x -
EV / EBIT 0x 0x 0x 0x 0x 37.9x 28.9x 21.1x
EV / FCF 0x - - - 0x 8,110x 58.9x -
FCF Yield 2.03% - - - 0.26% 0.01% 1.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 1.803 2.242 2.13
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 965.8 1,095 1,331
EBITDA 1 178.7 141.4 91.39 121.1 142.9 253.1 281.2 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 213.9 280.6 384.6
Net income 1 83.92 50.74 82.39 69.61 54.36 144.1 196.4 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 104.04 104.04 104.04
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 77,955 - -
Announcement Date 2/2/22 2/8/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
57.71x - - -.--% 8.11B
40.92x13.66x31.95x0.58% 683B
54.28x16.4x43.89x0.34% 382B
39.31x8.64x27.11x1.26% 174B
35.86x3.72x16.93x1.45% 83.16B
50.3x16.31x33.81x0.75% 23.64B
50.02x6.56x23.19x0.31% 19.7B
25.8x3.81x16.32x1.19% 18.31B
30.11x2.27x12.33x0.54% 16.1B
52.49x9.51x30.25x - 13.56B
Average 43.68x 8.99x 26.20x 0.71% 142.17B
Weighted average by Cap. 44.19x 12.84x 33.16x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FORM Stock
  4. Valuation FormFactor, Inc.